investorscraft@gmail.com

Intrinsic ValueBlack Sesame International Holding Limited (2533.HK)

Previous CloseHK$19.79
Intrinsic Value
Upside potential
Previous Close
HK$19.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Black Sesame International Holding Limited is a specialized semiconductor company focused on the high-growth automotive technology sector. Its core business model revolves around designing and providing system-on-chip (SoC) solutions and support software for autonomous driving and intelligent vehicle functionalities. The company generates revenue through the sale of its proprietary SoCs, including the high-computing power Huashan series for autonomous driving applications and the versatile Wudang series for cross-domain functions like smart cockpits and automotive gateways. Additionally, it engages in IP licensing and holding activities, creating a diversified revenue stream within the semiconductor intellectual property ecosystem. Operating in the competitive automotive semiconductor space, Black Sesame targets the expanding market for vehicle electrification and autonomy, positioning itself as a technology enabler for next-generation automotive systems. The company's focus on automotive-grade solutions places it in direct competition with established semiconductor players while addressing the specific needs of automakers and tier-one suppliers seeking specialized processing capabilities for advanced driver assistance systems and connected vehicle features.

Revenue Profitability And Efficiency

The company reported revenue of HKD 474 million for the period, demonstrating its commercial traction in the automotive semiconductor market. However, it recorded a net loss of HKD 313 million, indicating significant investment phase challenges. Negative operating cash flow of HKD 1.19 billion reflects substantial operational expenditures required for research and development in this capital-intensive industry.

Earnings Power And Capital Efficiency

Black Sesaman's diluted EPS of -3.05 HKD underscores the company's current pre-profitability stage, typical for growth-phase semiconductor firms investing heavily in technology development. The negative cash flow from operations, combined with moderate capital expenditures of HKD 34 million, suggests prioritization of R&D over physical infrastructure, aligning with its asset-light semiconductor design business model.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 1.45 billion in cash and equivalents, providing runway for continued operations. Total debt of HKD 722 million appears manageable relative to cash reserves. The balance sheet structure supports ongoing investment in technology development while maintaining financial stability in a capital-intensive industry.

Growth Trends And Dividend Policy

As a growth-stage technology company, Black Sesaman retains all earnings for reinvestment, evidenced by a zero dividend policy. The company's focus remains on capturing market share in the rapidly expanding autonomous driving semiconductor segment, prioritizing technological advancement and market penetration over shareholder returns in this early development phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.5 billion, the market appears to be pricing significant future growth potential despite current losses. The exceptionally high beta of 5.83 indicates substantial volatility and sensitivity to market sentiment, reflecting investor expectations for either dramatic success or failure in the competitive automotive semiconductor space.

Strategic Advantages And Outlook

The company's specialized focus on automotive-grade SoCs positions it to benefit from increasing vehicle automation trends. Its technology portfolio addressing both autonomous driving and smart cockpit applications provides diversification within the automotive semiconductor ecosystem. Success will depend on execution against larger competitors and securing design wins with major automotive manufacturers.

Sources

Company filingsHong Kong Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount